[DELEUM] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[DELEUM] DELEUM BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -12.41%
YoY- -49.44%
Quarter Report
Latest QR
Upcoming QR
DELEUM's Result
DELEUM's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 112,485 110,199 80,594 82,886 107,093 81,591 261,658 -13.11%
PBT 21,188 15,471 11,720 7,413 11,686 6,335 9,252 14.79%
Tax -4,889 -3,761 -2,692 -1,183 -2,921 -1,350 -1,882 17.22%
NP 16,299 11,710 9,028 6,230 8,765 4,985 7,370 14.12%
-
NP to SH 13,800 8,748 7,377 4,120 8,149 4,426 6,854 12.35%
-
Tax Rate 23.07% 24.31% 22.97% 15.96% 25.00% 21.31% 20.34% -
Total Cost 96,186 98,489 71,566 76,656 98,328 76,606 254,288 -14.94%
-
Net Worth 222,000 198,067 176,928 162,000 154,980 136,876 108,928 12.58%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 9,000 7,502 4,997 3,500 4,999 4,995 3,536 16.83%
Div Payout % 65.22% 85.76% 67.75% 84.95% 61.35% 112.87% 51.60% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 222,000 198,067 176,928 162,000 154,980 136,876 108,928 12.58%
NOSH 150,000 150,051 99,959 100,000 99,987 99,909 70,732 13.33%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.49% 10.63% 11.20% 7.52% 8.18% 6.11% 2.82% -
ROE 6.22% 4.42% 4.17% 2.54% 5.26% 3.23% 6.29% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 74.99 73.44 80.63 82.89 107.11 81.66 369.93 -23.33%
EPS 9.20 5.83 7.38 4.12 8.15 4.43 9.69 -0.86%
DPS 6.00 5.00 5.00 3.50 5.00 5.00 5.00 3.08%
NAPS 1.48 1.32 1.77 1.62 1.55 1.37 1.54 -0.65%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.01 27.44 20.07 20.64 26.67 20.32 65.16 -13.11%
EPS 3.44 2.18 1.84 1.03 2.03 1.10 1.71 12.34%
DPS 2.24 1.87 1.24 0.87 1.25 1.24 0.88 16.83%
NAPS 0.5529 0.4933 0.4406 0.4034 0.386 0.3409 0.2713 12.58%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.92 1.61 1.10 1.15 0.99 1.43 3.23 -
P/RPS 3.89 2.19 1.36 1.39 0.92 1.75 0.87 28.32%
P/EPS 31.74 27.62 14.91 27.91 12.15 32.28 33.33 -0.81%
EY 3.15 3.62 6.71 3.58 8.23 3.10 3.00 0.81%
DY 2.05 3.11 4.55 3.04 5.05 3.50 1.55 4.76%
P/NAPS 1.97 1.22 0.62 0.71 0.64 1.04 2.10 -1.05%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 14/08/12 18/08/11 16/08/10 20/08/09 29/08/08 14/08/07 -
Price 3.30 1.88 0.99 1.16 1.03 1.12 2.79 -
P/RPS 4.40 2.56 1.23 1.40 0.96 1.37 0.75 34.26%
P/EPS 35.87 32.25 13.41 28.16 12.64 25.28 28.79 3.72%
EY 2.79 3.10 7.45 3.55 7.91 3.96 3.47 -3.56%
DY 1.82 2.66 5.05 3.02 4.85 4.46 1.79 0.27%
P/NAPS 2.23 1.42 0.56 0.72 0.66 0.82 1.81 3.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment